2061 Waterfall LnVandaliaOH45377
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Investment Highlights
Investment property for sale in Vandalia at 2061 Waterfall Ln, Vandalia, OH, 45377 earns $820/mo cash flow from $2,716/mo rent with a $1,364/mo payment. Total monthly income totals $2,716/mo, and annual cash flow totals $9,836/yr on $92,364 capital. ROI tracks 30.56% on current figures, and rental yield reads 11.7% at a $278,625 purchase. Equity gained on principal adds $1,798/yr, and 5% annual appreciation supports $76,979 over five years. Five-year ROI reaches 160.76% and total cumulative return in cash sums $148,485. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,716/mo property income instead of your personal income.
Single Family
Built in 2000
3,920 sqft lot
$N/A/sqft
$760 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 45377, Vandalia, OH area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,884 (100%) |
| Owner Occupied HU | 4,279 (62.2%) |
| Renter Occupied HU | 2,275 (33.0%) |
| Vacant Housing Units | 330 ( 4.8%) |
| Median Home Value | $225,533 |
| Average Home Value | $250,948 |
Housing Distribution
Address Breakdown
Residential
6,737
Single Family
5,938
Multi-Family
799
Businesses
686
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Lisa Nishwitz • Coldwell Banker Heritage
Mls Name: DABR MLS
Mls Provider:
Mls ID: #939435
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Copyright Dayton Area Board of Realtors. All rights reserved. Information is deemed reliable but not guaranteed.